Income Breakdown
| TV Revenue | $5.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3.5M |
| Sponsorship | $0 |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $114K |
Expense Breakdown
| Player Wages | $6.4M |
| Staff Wages | $104K |
| Transfer Amortization | $167K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2027 |
$9.9M |
$9.1M |
$817K |
$5.0M |
| Dec 2026 |
$9.4M |
$9.2M |
$192K |
$4.0M |
| Nov 2026 |
$5.4M |
$8.2M |
$-2.8M |
$3.6M |
| Oct 2026 |
$2.4M |
$11.9M |
$-9.5M |
$6.3M |
| Sep 2026 |
$1.8M |
$3.6M |
$-1.7M |
$15.7M |
| Aug 2026 |
$0 |
$0 |
$0 |
$25.4M |